NASDAQ: GMBL - Esports Entertainment Group, Inc.

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — 关键利率
Excess Key Rate — 期望超出关键利率
EPS = -18.84
CAGR EPS = 132.81%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.542 + (0.542 * 132.81% / 100) = 1.26

Price = (Terminal Value + Company Value) / Count shares
Price - 价格公道
Terminal Value — 预测后期间的成本
Company Value — 预测期内的成本
Count shares - 股份数量
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Discount Ebitda / (1 + WACC) ^ 5)
Discount Ebitda(5) = -0.127
Ebitda Yield = 0.404
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 偿债成本
Debt - 责任
Weight Debt - 相对于债务的资本权重
Weight Cost Debt - 债务权重相对于资本总额
Tax - 税
Interest Expense = 0.0025
Debt = 9.6E-5
Market Cap = 0.0023
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0023 / (0.0023 + 9.6E-5) = 0.96
Weight Cost Debt = 100% - 0.96 = 0.04
Tax = 0.21
Cost Of Equity — 贴现率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — 无风险回报率
β (beta) — 确定股票（资产）相对于市场的风险度量，并显示股票盈利能力变化相对于市场盈利能力变化的敏感性。
Risk Premium — 风险溢价——投资股票的风险溢价
Country Premium - 国家风险
k(f) = 2.82
β = 1.85
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 1.85 * 5.94 + 0 = 0.138
WACC = (0.0025 / 9.6E-5) * (100% - 0.96) * (1 - 0.21) + 0.138 + 0.96 = 2028.12
Terminal Value = Discount (-0.127 * (1 + 0.404) / (2028.12 - 0.404)) = 0
Company Value = ∑ (-0.127 / (1 + 2028.12) ^ 5) = -0.0016
Price = (Terminal Value + Company Value) / Count shares = (0 + -0.0016) / 1713600 = -0.9595

Price = (Terminal Value + Company Value) / Count shares
Price - 价格公道
Terminal Value — 预测后期间的成本
Company Value — 预测期内的成本
Count shares - 股份数量
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = -0.0866
FCF Yield = 0.4063
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 偿债成本
Debt - 责任
Weight Debt - 相对于债务的资本权重
Weight Cost Debt - 债务权重相对于资本总额
Tax - 税
Interest Expense = 0.0025
Debt = 9.6E-5
Market Cap = 0.0023
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0023 / (0.0023 + 9.6E-5) = 0.96
Weight Cost Debt = 100% - 0.96 = 0.04
Tax = 0.21
Cost Of Equity — 贴现率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — 无风险回报率
β (beta) — 确定股票（资产）相对于市场的风险度量，并显示股票盈利能力变化相对于市场盈利能力变化的敏感性。
Risk Premium — 风险溢价——投资股票的风险溢价
Country Premium - 国家风险
k(f) = 2.82
β = 1.85
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 1.85 * 5.94 + 0 = 0.138
WACC = (0.0025 / 9.6E-5) * (100% - 0.96) * (1 - 0.21) + 0.138 + 0.96 = 2028.12
Terminal Value = Discount (-0.0866 * (1 + 0.4063) / (2028.12 - 0.4063)) = 0
Company Value = ∑ (-0.0866 / (1 + 2028.12) ^ 5) = -0.0011
Price = (Terminal Value + Company Value) / Count shares = (0 + -0.0011) / 1713600 = -0.6503